| Industry
Industry name |
FMCG |
| Variance
Full Year Net Profit Variance |
279 |
| Equity
Latest Equity |
26.34 |
| Face Value
Latest Face Value |
10 |
| Reserves
Total Reserve |
22.48 |
| Dividend
Full Year Dividend % |
0 |
| Sales Turnover
Full Year Net Sales |
53.84 |
| Net Profit
Full Year Net Profit |
2.82 |
| Full Year CPS
Full Year Cash Per Share |
1.1 |
| Earning Per Share
Full Year Earning Per Share |
1.1 |
| Quarter CPS
Latest quarter Cash Per Share |
0 |
| Latest Quarter Date
Latest Quarter Yrc |
Mar 1, 2026 |
| Latest Quarter Sales
Latest Quarter Net Sales |
13.95 |
| Previous EPS
Previous earnings per share |
0 |
| Book Value
Book value |
18.5 |
| Networth
Full Year Return on Networth |
0 |
| Price/Book Value
Price to Book value |
0.540541 |
| Yearly PE ratio
Full Year Price to Earning per share |
9.4 |
| Yearly PC ratio
Full Year Price to Cash Per Share |
8.9 |
| Bse value
BSE Value in lakhs |
0 |
| Nse value
NSE Value in lakhs |
1.03 |
| High
52 week high |
14 |
| Low
52 week low |
9 |
| Price
NSE Current market price |
10 |
| CPM
Current market price |
0 |
| Market cap
BSE / NSE Market Cap |
25.77 |
| Net profit
Latest Quarter Net Profit |
1.56 |
| Net profit variance
Latest Quarter Net Profit variance |
95 |
| Result year
Trailing latest month |
Mar 1, 2026 |
| TTM Sales
Trailing Twelve 12 month Net Sales |
0 |
| TTM OP
Trailing Twelve 12 month Operating Profit |
0 |
| TTM OPM
Trailing Twelve 12 month Operating Profit Margin |
0 |
| TTM GP
Trailing Twelve 12 month Gross Profit |
0.76 |
| TTM GPM
Trailing Twelve 12 month Gross Profit Margin |
1.42 |
| TTM NP
Trailing Twelve 12 month Net Profit |
0 |
| TTM NPV
Trailing Twelve 12 month Net Profit Variane |
278.94 |
| TTM EPS
Trailing Twelve 12 month EPS |
1.07 |
| TTM PE
Trailing Twelve 12 month PE |
9.14 |
| TTM CPS
Trailing Twelve 12 month CPS |
0 |
| Month CPS
Month Cash Per Share |
0 |
| TTM Depreciation
Trailing Twelve 12 month Depreciation |
0 |
| Equity
Latest Equity |
26.34 |
| LTP
Latest Price (BSE/NSE) |
10 |
| Gross block
Latest Gross Block |
3.42 |
| Loans
Total loans |
13.81 |
| Advances
Latest Advances for Banks |
0 |
| Net profit asset
Latest Assets |
0 |
| Year OPM
Full Year Operating Profit Margin |
4.5 |
| Year GPM
Full Year Gross Profit Margin |
5.9 |
| Quarter OPM
Latest quater Operation Profit Margin |
2.5 |
| Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|
| + Sales | 19 | 20 | 22 | 31 | 18 | 21 | 22 | 17 |
| YOY Sales Growth % | 5% | 29% | 19% | 40% | -3% | 3% | 2% | -45% |
| Gross Sales | 19 | 20 | 22 | 31 | 18 | 21 | 22 | 17 |
| + Expenses | 17 | 18 | 24 | 29 | 20 | 19 | 21 | 19 |
| Material Cost % | 78% | 75% | 85% | 84% | 82% | 82% | 84% | 86% |
| Raw Material Cost | 15 | 15 | 18 | 26 | 15 | 17 | 18 | 15 |
| Manufacturing Cost % | 8% | 11% | 21% | 8% | 22% | 8% | 7% | 21% |
| Employee Cost % | 3% | 3% | 3% | 2% | 3% | 3% | 3% | 4% |
| Other Cost % | -0% | -0% | 0% | 0% | 0% | 0% | -0% | -0% |
| Raw Materials % | 78% | 75% | 85% | 84% | 82% | 82% | 84% | 86% |
| Other Manufacturing Expenses % | 8% | 11% | 21% | 8% | 22% | 8% | 7% | 21% |
| Operating Profit | 2 | 2 | -2 | 2 | -1 | 1 | 1 | -2 |
| OPM % | 11% | 11% | -9% | 6% | -7% | 7% | 6% | -11% |
| + Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 |
| Miscellaneous Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 |
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit before tax | 2 | 2 | -2 | 2 | -2 | 1 | 1 | -1 |
| + Tax % | 5% | 3% | 5% | 15% | -0% | 1% | 1% | -2% |
| Current Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Net Profit | 2 | 2 | -2 | 2 | -2 | 1 | 1 | -1 |
| Extraordinary Income / Expense | 0 | 0 | 0 | 0 | -2 | 0 | 0 | 0 |
| Exceptional Item | 0 | 0 | 0 | 0 | -2 | 0 | 0 | 0 |
| Net Profit After Minority Interest | 2 | 2 | -2 | 2 | -2 | 1 | 1 | -1 |
| EPS in Rs | 0.62 | 0.72 | -0.33 | 0.52 | -0.56 | 0.87 | 0.69 | 0.30 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Sales | 21 | 24 | 44 | 63 | 66 | 54 | 85 | 81 | 74 | 92 |
| Sales Growth % | 12% | 83% | 43% | 4% | -18% | 58% | -5% | -9% | 24% | |
| Gross Sales | 63 | 78 | 54 | 85 | 81 | 74 | 92 | |||
| Excise Duty | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Expenses | 19 | 21 | 39 | 54 | 55 | 52 | 72 | 73 | 75 | 88 |
| Material Cost % | 71% | 69% | 71% | 75% | 79% | 81% | 79% | 78% | 92% | 81% |
| Raw Material Cost | 15 | 17 | 31 | 48 | 54 | 42 | 72 | 46 | 68 | 75 |
| Change in Inventory | 0 | 0 | 0 | 0 | -2 | 1 | -5 | 17 | 0 | 0 |
| Manufacturing Cost % | 2% | 2% | 2% | 1% | 1% | 0% | 0% | 0% | 1% | 1% |
| Employee Cost % | 5% | 5% | 3% | 2% | 3% | 2% | 2% | 2% | 3% | 2% |
| Other Cost % | 11% | 13% | 12% | 6% | 1% | 14% | 4% | 8% | 5% | 11% |
| Raw Materials % | 71% | 69% | 71% | 75% | 83% | 78% | 85% | 57% | 92% | 81% |
| Stock Adjustments % | 0% | 0% | 0% | 0% | 4% | -3% | 6% | -21% | 0% | 0% |
| Power & Fuel % | 1% | 1% | 1% | 1% | 0% | 0% | 0% | 0% | 0% | 0% |
| Other Manufacturing Expenses % | 1% | 1% | 1% | 1% | 0% | 0% | 0% | 0% | 1% | 1% |
| Selling & Administration % | 11% | 12% | 11% | 6% | 3% | 3% | 4% | 6% | 4% | 7% |
| Miscellaneous Expenses % | 0% | 1% | 0% | 0% | 2% | 10% | 0% | 3% | 1% | 4% |
| Operating Profit | 2 | 3 | 5 | 9 | 10 | 2 | 13 | 9 | -1 | 4 |
| OPM % | 11% | 11% | 12% | 15% | 16% | 4% | 15% | 11% | -1% | 5% |
| + Other Income | 0 | 0 | 1 | 0 | 1 | 1 | 0 | 1 | 7 | 0 |
| Miscellaneous Income | 0 | 1 | 1 | 0 | 1 | 7 | 0 | |||
| Interest | 1 | 1 | 2 | 2 | 3 | 2 | 2 | 1 | 1 | 1 |
| Depreciation | 0 | 0 | 0 | 1 | 2 | 1 | 1 | 0 | 0 | 0 |
| Profit before tax | 7 | 6 | -1 | 10 | 8 | 5 | 3 | |||
| + Tax % | 20% | 1% | 2% | 10% | 2% | 1% | 10% | |||
| Current Tax | 0 | 1 | 1 | 1 | 0 | 0 | 1 | 0 | 0 | 0 |
| Deferred Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Net Profit | 6 | 4 | -1 | 9 | 8 | 5 | 3 | |||
| Profit Growth % | -28% | -128% | -848% | -10% | -33% | -49% | ||||
| Extraordinary Income / Expense | 0 | 0 | -4 | 0 | 0 | 0 | 0 | |||
| Exceptional Item | 0 | 0 | -4 | 0 | 0 | 0 | 0 | |||
| Net Profit After Minority Interest | 0 | 0 | 3 | 6 | 5 | -1 | 9 | 8 | 5 | 3 |
| EPS in Rs | 3.88 | 5.07 | 3.94 | -0.95 | 4.96 | 2.90 | 1.98 | 1.00 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 1 | 8 | 8 | 11 | 12 | 12 | 18 | 26 | 26 | 26 |
| Reserves | 3 | 13 | 15 | 17 | 26 | 25 | 29 | 47 | 52 | 55 |
| + Borrowings | 6 | 11 | 12 | 16 | 16 | 18 | 10 | 10 | 15 | 14 |
| Secured Borrowings | 6 | 11 | 12 | 16 | 1 | 2 | 0 | 0 | 0 | 0 |
| Unsecured Borrowings | 0 | 0 | 0 | 0 | 15 | 16 | 10 | 10 | 15 | 14 |
| + Other Liabilities | 9 | 8 | 13 | 8 | 10 | 10 | 16 | 11 | 6 | 16 |
| Current Liabilities | 8 | 6 | 11 | 6 | 6 | 8 | 14 | 10 | 4 | 14 |
| Provisions | 1 | 0 | 0 | 2 | 0 | 1 | 0 | 0 | 0 | 0 |
| Other liability items | 1 | 1 | 2 | 2 | 4 | 2 | 2 | 2 | 1 | 1 |
| Total Liabilities | 19 | 39 | 48 | 52 | 65 | 66 | 72 | 94 | 99 | 111 |
| + Fixed Assets | 0 | 1 | 2 | 2 | 4 | 3 | 1 | 1 | 1 | 1 |
| Gross Block | 0 | 1 | 3 | 3 | 9 | 9 | 7 | 3 | 3 | 3 |
| Accumulated Depreciation | 0 | 0 | 0 | 1 | 5 | 6 | 6 | 2 | 2 | 2 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Other Assets | 18 | 38 | 45 | 49 | 60 | 62 | 70 | 92 | 97 | 110 |
| Inventories | 8 | 16 | 23 | 24 | 25 | 23 | 31 | 35 | 28 | 31 |
| Trade receivables | 9 | 9 | 15 | 18 | 16 | 24 | 23 | 29 | 39 | 42 |
| Cash Equivalents | 0 | 1 | 1 | 2 | 4 | 6 | 3 | 8 | 8 | 15 |
| Loans n Advances | 0 | 9 | 3 | 2 | 1 | 1 | 5 | 5 | 6 | 5 |
| Other asset items | 1 | 2 | 3 | 3 | 13 | 8 | 8 | 15 | 16 | 17 |
| Total Assets | 19 | 39 | 48 | 52 | 65 | 66 | 72 | 94 | 99 | 111 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| + Cash from Operating Activity | 0 | -9 | 2 | -1 | -1 | 3 | 6 | -13 | -3 | 9 |
| Profit from Operations | 6 | 9 | 9 | 2 | 13 | 10 | 14 | 8 | ||
| Working Capital Changes | -3 | -10 | -10 | 2 | -7 | -23 | -16 | 1 | ||
| Profit Before Tax & Extraordinary Items | 1 | 2 | 4 | 7 | 5 | -1 | 10 | 8 | 5 | 3 |
| Depreciation | 0 | 0 | 0 | 1 | 2 | 1 | 1 | 0 | 0 | 0 |
| Interest (Net) | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 1 | 1 | 1 |
| Provisions & Write-offs (Net) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7 | 3 |
| Profit / Loss in Forex | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 |
| Receivables | -2 | 0 | -6 | -3 | 1 | -7 | 0 | -6 | -10 | -2 |
| Inventories | -3 | -8 | -7 | -1 | -1 | 3 | -9 | -4 | 7 | -7 |
| Trade Payables | 4 | -1 | 1 | -4 | 1 | 2 | 7 | -3 | -13 | 10 |
| Loans & Advances | 0 | -2 | 6 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
| Direct Taxes Paid | 0 | -1 | -1 | 0 | 0 | -1 | 0 | 0 | -1 | 0 |
| + Cash from Investing Activity | 0 | -10 | -1 | -1 | 0 | 1 | 1 | 0 | 0 | 0 |
| Purchase of Fixed Assets | 0 | 0 | -2 | -1 | 0 | 0 | 0 | 0 | 0 | 0 |
| Sale of Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 |
| Purchase of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Sale of Investments | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 |
| Interest Received | 0 | 0 | 1 | 0 | 0 | 1 | 0 | 1 | 0 | 0 |
| Others | 0 | -10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| + Cash from Financing Activity | 0 | 19 | 0 | 2 | 3 | -1 | -11 | 17 | 4 | -2 |
| Proceeds from Issue of Shares | 0 | 16 | 0 | 0 | 5 | 0 | 0 | 18 | 0 | 0 |
| Proceeds from Other Long-Term Borrowings | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 5 | 0 |
| Proceeds from Short-Term Borrowings | 2 | 5 | 2 | 4 | 0 | 0 | 0 | 0 | 0 | 0 |
| Repayment of Long-Term Borrowings | -1 | 0 | 0 | 0 | 0 | 0 | -8 | 0 | 0 | -1 |
| Repayment of Financial Liabilities | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 |
| Dividend Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Paid | -2 | -2 | -2 | -2 | -2 | -1 | -1 | -1 | ||
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Cash Flow | 0 | 1 | 0 | 1 | 2 | 2 | -3 | 4 | 1 | 7 |